UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): September 25, 2003
BANK OF AMERICA ALT LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-7 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-105940-09 54-2123764
Pooling and Servicing Agreement) (Commission IRS EIN
(State or other File Number)
jurisdiction
of Incorporation)
c/o Wells Fargo Bank Minnesota, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
ITEM 5. Other Events
On September 25, 2003 a distribution was made to holders of BANK OF AMERICA
ALT LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-7 Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Mortgage Pass-Through Certificates,
Series 2003-7 Trust, relating to the
September 25, 2003 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
BANK OF AMERICA ALT LOAN TRUST
Mortgage Pass-Through Certificates, Series 2003-7 Trust
By: Wells Fargo Bank Minnesota, N.A. as Trustee
By: /s/ Beth Belfield, Assistant Vice President
By: Beth Belfield, Assistant Vice President
Date: 10/3/03
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2003-7 Trust,
relating to the September 25, 2003 distribution.
EX-99.1
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Record Date: 8/31/03
Distribution Date: 9/25/03
BAA Series: 2003-7
Contact: Customer Service - CTSLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
Fax: (301) 815-6660
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<s> <c> <c> <c> <c> <c> <c>
1-CB-1 05948KEJ4 SEN 5.50000% 100,000,000.00 458,333.33 537,094.38
1-CB-WIO 05948KEK1 SEN 0.31723% 0.00 14,917.85 0.00
1-AR 05948KEU9 SEN 5.50000% 100.00 0.57 100.00
1-A-1 05948KEL9 SEN 5.50000% 116,638,000.00 534,590.83 1,041,528.35
1-A-2 05948KEM7 SEN 5.50000% 26,298,000.00 120,532.50 0.00
1-A-3 05948KEN5 SEN 5.50000% 1,311,000.00 6,008.75 0.00
1-A-4 05948KEP0 SEN 5.50000% 130,487,000.00 598,065.42 1,041,528.35
1-A-5 05948KEQ8 SEN 0.00000% 598,261.00 0.00 0.00
1-A-6 05948KFS3 SEN 5.75000% 3,287,000.00 15,750.21 0.00
1-A-7 05948KER6 SEN 5.75000% 1,250,000.00 5,989.58 0.00
1-A-8 05948KES4 SEN 5.75000% 2,975,000.00 14,255.21 0.00
1-A-9 05948KET2 SEN 5.75000% 5,649,739.00 27,071.67 0.00
1-A-WIO 05948KEV7 SEN 0.31835% 0.00 42,767.16 0.00
2-A-1 05948KEW5 SEN 5.00000% 57,754,000.00 240,641.67 412,364.39
2-A-2 05948KEX3 SEN 5.00000% 65,267,000.00 271,945.83 412,364.39
2-A-3 05948KEY1 SEN 5.00000% 24,873,000.00 103,637.50 0.00
2-A-4 05948KEZ8 SEN 5.00000% 73,948,000.00 308,116.67 412,369.97
2-A-WIO 05948KFA2 SEN 0.34400% 0.00 37,346.98 0.00
A-PO 05948KFB0 PO 0.00000% 12,413,176.11 0.00 64,121.76
1-B-1 05948KFC8 SUB 5.50000% 8,947,439.00 41,009.10 9,457.92
1-B-2 05948KFD6 SUB 5.50000% 4,162,390.00 19,077.62 4,399.87
1-B-3 05948KFE4 SUB 5.50000% 2,080,895.00 9,537.44 2,199.62
1-B-4 05948KFL8 SUB 5.50000% 2,080,495.00 9,535.60 2,199.19
1-B-5 05948KFM6 SUB 5.50000% 1,457,136.00 6,678.54 1,540.27
1-B-6 05948KFN4 SUB 5.50000% 1,664,881.00 7,630.70 1,759.87
2-B-1 05948KFF1 SUB 5.00000% 2,319,440.00 9,664.33 8,861.51
2-B-2 05948KFG9 SUB 5.00000% 811,804.00 3,382.52 3,101.53
2-B-3 05948KFH7 SUB 5.00000% 811,804.00 3,382.52 3,101.53
2-B-4 05948KFP9 SUB 5.00000% 463,888.00 1,932.87 1,772.30
2-B-5 05948KFQ7 SUB 5.00000% 231,944.00 966.43 886.15
2-B-6 05948KFR5 SUB 5.00000% 348,100.00 1,450.42 1,329.93
SES 05948KFU8 SEN 0.00000% 0.00 108,021.59 0.00
Totals 648,129,492.11 3,022,241.41 3,962,081.28
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-CB-1 0.00 99,462,905.62 995,427.71 0.00
1-CB-WIO 0.00 0.00 14,917.85 0.00
1-AR 0.00 0.00 100.57 0.00
1-A-1 0.00 115,596,471.65 1,576,119.18 0.00
1-A-2 0.00 26,298,000.00 120,532.50 0.00
1-A-3 0.00 1,311,000.00 6,008.75 0.00
1-A-4 0.00 129,445,471.65 1,639,593.77 0.00
1-A-5 0.00 598,261.00 0.00 0.00
1-A-6 0.00 3,287,000.00 15,750.21 0.00
1-A-7 0.00 1,250,000.00 5,989.58 0.00
1-A-8 0.00 2,975,000.00 14,255.21 0.00
1-A-9 0.00 5,649,739.00 27,071.67 0.00
1-A-WIO 0.00 0.00 42,767.16 0.00
2-A-1 0.00 57,341,635.61 653,006.06 0.00
2-A-2 0.00 64,854,635.61 684,310.22 0.00
2-A-3 0.00 24,873,000.00 103,637.50 0.00
2-A-4 0.00 73,535,630.03 720,486.64 0.00
2-A-WIO 0.00 0.00 37,346.98 0.00
A-PO 0.00 12,349,054.35 64,121.76 0.00
1-B-1 0.00 8,937,981.08 50,467.02 0.00
1-B-2 0.00 4,157,990.13 23,477.49 0.00
1-B-3 0.00 2,078,695.38 11,737.06 0.00
1-B-4 0.00 2,078,295.81 11,734.79 0.00
1-B-5 0.00 1,455,595.73 8,218.81 0.00
1-B-6 0.00 1,663,121.13 9,390.57 0.00
2-B-1 0.00 2,310,578.49 18,525.84 0.00
2-B-2 0.00 808,702.47 6,484.05 0.00
2-B-3 0.00 808,702.47 6,484.05 0.00
2-B-4 0.00 462,115.70 3,705.17 0.00
2-B-5 0.00 231,057.85 1,852.58 0.00
2-B-6 0.00 346,770.07 2,780.35 0.00
SES 0.00 0.00 108,021.59 0.00
Totals 0.00 644,167,410.83 6,984,322.69 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<s> <c> <c> <c> <c> <c> <c>
1-CB-1 100,000,000.00 100,000,000.00 105,600.94 431,493.44 0.00 0.00
1-CB-WIO 0.00 0.00 0.00 0.00 0.00 0.00
1-AR 100.00 100.00 14.64 85.36 0.00 0.00
1-A-1 116,638,000.00 116,638,000.00 152,521.78 889,006.57 0.00 0.00
1-A-2 26,298,000.00 26,298,000.00 0.00 0.00 0.00 0.00
1-A-3 1,311,000.00 1,311,000.00 0.00 0.00 0.00 0.00
1-A-4 130,487,000.00 130,487,000.00 152,521.78 889,006.57 0.00 0.00
1-A-5 598,261.00 598,261.00 0.00 0.00 0.00 0.00
1-A-6 3,287,000.00 3,287,000.00 0.00 0.00 0.00 0.00
1-A-7 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00
1-A-8 2,975,000.00 2,975,000.00 0.00 0.00 0.00 0.00
1-A-9 5,649,739.00 5,649,739.00 0.00 0.00 0.00 0.00
1-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
2-A-1 57,754,000.00 57,754,000.00 282,515.86 129,848.53 0.00 0.00
2-A-2 65,267,000.00 65,267,000.00 282,515.86 129,848.53 0.00 0.00
2-A-3 24,873,000.00 24,873,000.00 0.00 0.00 0.00 0.00
2-A-4 73,948,000.00 73,948,000.00 282,519.68 129,850.29 0.00 0.00
2-A-WIO 0.00 0.00 0.00 0.00 0.00 0.00
A-PO 12,413,176.11 12,413,176.11 29,084.95 35,036.82 0.00 0.00
1-B-1 8,947,439.00 8,947,439.00 9,457.92 0.00 0.00 0.00
1-B-2 4,162,390.00 4,162,390.00 4,399.87 0.00 0.00 0.00
1-B-3 2,080,895.00 2,080,895.00 2,199.62 0.00 0.00 0.00
1-B-4 2,080,495.00 2,080,495.00 2,199.19 0.00 0.00 0.00
1-B-5 1,457,136.00 1,457,136.00 1,540.27 0.00 0.00 0.00
1-B-6 1,664,881.00 1,664,881.00 1,759.87 0.00 0.00 0.00
2-B-1 2,319,440.00 2,319,440.00 8,861.51 0.00 0.00 0.00
2-B-2 811,804.00 811,804.00 3,101.53 0.00 0.00 0.00
2-B-3 811,804.00 811,804.00 3,101.53 0.00 0.00 0.00
2-B-4 463,888.00 463,888.00 1,772.30 0.00 0.00 0.00
2-B-5 231,944.00 231,944.00 886.15 0.00 0.00 0.00
2-B-6 348,100.00 348,100.00 1,329.93 0.00 0.00 0.00
SES 0.00 0.00 0.00 0.00 0.00 0.00
Totals 648,129,492.11 648,129,492.11 1,327,905.18 2,634,176.11 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
1-CB-1 537,094.38 99,462,905.62 0.99462906 537,094.38
1-CB-WIO 0.00 0.00 0.00000000 0.00
1-AR 100.00 0.00 0.00000000 100.00
1-A-1 1,041,528.35 115,596,471.65 0.99107042 1,041,528.35
1-A-2 0.00 26,298,000.00 1.00000000 0.00
1-A-3 0.00 1,311,000.00 1.00000000 0.00
1-A-4 1,041,528.35 129,445,471.65 0.99201814 1,041,528.35
1-A-5 0.00 598,261.00 1.00000000 0.00
1-A-6 0.00 3,287,000.00 1.00000000 0.00
1-A-7 0.00 1,250,000.00 1.00000000 0.00
1-A-8 0.00 2,975,000.00 1.00000000 0.00
1-A-9 0.00 5,649,739.00 1.00000000 0.00
1-A-WIO 0.00 0.00 0.00000000 0.00
2-A-1 412,364.39 57,341,635.61 0.99285999 412,364.39
2-A-2 412,364.39 64,854,635.61 0.99368189 412,364.39
2-A-3 0.00 24,873,000.00 1.00000000 0.00
2-A-4 412,369.97 73,535,630.03 0.99442351 412,369.97
2-A-WIO 0.00 0.00 0.00000000 0.00
A-PO 64,121.76 12,349,054.35 0.99483438 64,121.76
1-B-1 9,457.92 8,937,981.08 0.99894295 9,457.92
1-B-2 4,399.87 4,157,990.13 0.99894295 4,399.87
1-B-3 2,199.62 2,078,695.38 0.99894295 2,199.62
1-B-4 2,199.19 2,078,295.81 0.99894295 2,199.19
1-B-5 1,540.27 1,455,595.73 0.99894295 1,540.27
1-B-6 1,759.87 1,663,121.13 0.99894295 1,759.87
2-B-1 8,861.51 2,310,578.49 0.99617946 8,861.51
2-B-2 3,101.53 808,702.47 0.99617946 3,101.53
2-B-3 3,101.53 808,702.47 0.99617946 3,101.53
2-B-4 1,772.30 462,115.70 0.99617947 1,772.30
2-B-5 886.15 231,057.85 0.99617947 886.15
2-B-6 1,329.93 346,770.07 0.99617946 1,329.93
SES 0.00 0.00 0.00000000 0.00
Totals 3,962,081.28 644,167,410.83 0.99388690 3,962,081.28
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<s> <c> <c> <c> <c> <c>
1-CB-1 100,000,000.00 1000.00000000 1.05600940 4.31493440 0.00000000
1-CB-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-AR 100.00 1000.00000000 146.40000000 853.60000000 0.00000000
1-A-1 116,638,000.00 1000.00000000 1.30765085 7.62192913 0.00000000
1-A-2 26,298,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-3 1,311,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-4 130,487,000.00 1000.00000000 1.16886571 6.81298957 0.00000000
1-A-5 598,261.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-6 3,287,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-7 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-8 2,975,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-9 5,649,739.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 57,754,000.00 1000.00000000 4.89171070 2.24830367 0.00000000
2-A-2 65,267,000.00 1000.00000000 4.32861722 1.98949745 0.00000000
2-A-3 24,873,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A-4 73,948,000.00 1000.00000000 3.82051820 1.75596757 0.00000000
2-A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 12,413,176.11 1000.00000000 2.34307076 2.82255079 0.00000000
1-B-1 8,947,439.00 1000.00000000 1.05705331 0.00000000 0.00000000
1-B-2 4,162,390.00 1000.00000000 1.05705376 0.00000000 0.00000000
1-B-3 2,080,895.00 1000.00000000 1.05705478 0.00000000 0.00000000
1-B-4 2,080,495.00 1000.00000000 1.05705133 0.00000000 0.00000000
1-B-5 1,457,136.00 1000.00000000 1.05705301 0.00000000 0.00000000
1-B-6 1,664,881.00 1000.00000000 1.05705453 0.00000000 0.00000000
2-B-1 2,319,440.00 1000.00000000 3.82053858 0.00000000 0.00000000
2-B-2 811,804.00 1000.00000000 3.82054043 0.00000000 0.00000000
2-B-3 811,804.00 1000.00000000 3.82054043 0.00000000 0.00000000
2-B-4 463,888.00 1000.00000000 3.82053427 0.00000000 0.00000000
2-B-5 231,944.00 1000.00000000 3.82053427 0.00000000 0.00000000
2-B-6 348,100.00 1000.00000000 3.82054007 0.00000000 0.00000000
SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1,000 denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c> <c>
1-CB-1 0.00000000 5.37094380 994.62905620 0.99462906 5.37094380
1-CB-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-AR 0.00000000 1,000.00000000 0.00000000 0.00000000 1,000.00000000
1-A-1 0.00000000 8.92957998 991.07042002 0.99107042 8.92957998
1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-4 0.00000000 7.98185528 992.01814472 0.99201814 7.98185528
1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 7.14001437 992.85998563 0.99285999 7.14001437
2-A-2 0.00000000 6.31811467 993.68188533 0.99368189 6.31811467
2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A-4 0.00000000 5.57648577 994.42351423 0.99442351 5.57648577
2-A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 0.00000000 5.16562074 994.83437926 0.99483438 5.16562074
1-B-1 0.00000000 1.05705331 998.94294669 0.99894295 1.05705331
1-B-2 0.00000000 1.05705376 998.94294624 0.99894295 1.05705376
1-B-3 0.00000000 1.05705478 998.94294522 0.99894295 1.05705478
1-B-4 0.00000000 1.05705133 998.94294867 0.99894295 1.05705133
1-B-5 0.00000000 1.05705301 998.94294699 0.99894295 1.05705301
1-B-6 0.00000000 1.05705453 998.94294547 0.99894295 1.05705453
2-B-1 0.00000000 3.82053858 996.17946142 0.99617946 3.82053858
2-B-2 0.00000000 3.82054043 996.17945957 0.99617946 3.82054043
2-B-3 0.00000000 3.82054043 996.17945957 0.99617946 3.82054043
2-B-4 0.00000000 3.82053427 996.17946573 0.99617947 3.82053427
2-B-5 0.00000000 3.82053427 996.17946573 0.99617947 3.82053427
2-B-6 0.00000000 3.82054007 996.17945993 0.99617946 3.82054007
SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
1-CB-1 100,000,000.00 5.50000% 100,000,000.00 458,333.33 0.00 0.00
1-CB-WIO 0.00 0.31723% 56,430,175.00 14,917.85 0.00 0.00
1-AR 100.00 5.50000% 100.00 0.46 0.00 0.00
1-A-1 116,638,000.00 5.50000% 116,638,000.00 534,590.83 0.00 0.00
1-A-2 26,298,000.00 5.50000% 26,298,000.00 120,532.50 0.00 0.00
1-A-3 1,311,000.00 5.50000% 1,311,000.00 6,008.75 0.00 0.00
1-A-4 130,487,000.00 5.50000% 130,487,000.00 598,065.42 0.00 0.00
1-A-5 598,261.00 0.00000% 598,261.00 0.00 0.00 0.00
1-A-6 3,287,000.00 5.75000% 3,287,000.00 15,750.21 0.00 0.00
1-A-7 1,250,000.00 5.75000% 1,250,000.00 5,989.58 0.00 0.00
1-A-8 2,975,000.00 5.75000% 2,975,000.00 14,255.21 0.00 0.00
1-A-9 5,649,739.00 5.75000% 5,649,739.00 27,071.67 0.00 0.00
1-A-WIO 0.00 0.31835% 161,206,744.00 42,767.16 0.00 0.00
2-A-1 57,754,000.00 5.00000% 57,754,000.00 240,641.67 0.00 0.00
2-A-2 65,267,000.00 5.00000% 65,267,000.00 271,945.83 0.00 0.00
2-A-3 24,873,000.00 5.00000% 24,873,000.00 103,637.50 0.00 0.00
2-A-4 73,948,000.00 5.00000% 73,948,000.00 308,116.67 0.00 0.00
2-A-WIO 0.00 0.34400% 130,278,560.00 37,346.98 0.00 0.00
A-PO 12,413,176.11 0.00000% 12,413,176.11 0.00 0.00 0.00
1-B-1 8,947,439.00 5.50000% 8,947,439.00 41,009.10 0.00 0.00
1-B-2 4,162,390.00 5.50000% 4,162,390.00 19,077.62 0.00 0.00
1-B-3 2,080,895.00 5.50000% 2,080,895.00 9,537.44 0.00 0.00
1-B-4 2,080,495.00 5.50000% 2,080,495.00 9,535.60 0.00 0.00
1-B-5 1,457,136.00 5.50000% 1,457,136.00 6,678.54 0.00 0.00
1-B-6 1,664,881.00 5.50000% 1,664,881.00 7,630.70 0.00 0.00
2-B-1 2,319,440.00 5.00000% 2,319,440.00 9,664.33 0.00 0.00
2-B-2 811,804.00 5.00000% 811,804.00 3,382.52 0.00 0.00
2-B-3 811,804.00 5.00000% 811,804.00 3,382.52 0.00 0.00
2-B-4 463,888.00 5.00000% 463,888.00 1,932.87 0.00 0.00
2-B-5 231,944.00 5.00000% 231,944.00 966.43 0.00 0.00
2-B-6 348,100.00 5.00000% 348,100.00 1,450.42 0.00 0.00
SES 0.00 0.00000% 648,129,493.05 0.00 0.00 0.00
Totals 648,129,492.11 2,914,219.71 0.00 0.00
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
1-CB-1 0.00 0.00 458,333.33 0.00 99,462,905.62
1-CB-WIO 0.00 0.00 14,917.85 0.00 56,104,516.91
1-AR 0.00 0.00 0.57 0.00 0.00
1-A-1 0.00 0.00 534,590.83 0.00 115,596,471.65
1-A-2 0.00 0.00 120,532.50 0.00 26,298,000.00
1-A-3 0.00 0.00 6,008.75 0.00 1,311,000.00
1-A-4 0.00 0.00 598,065.42 0.00 129,445,471.65
1-A-5 0.00 0.00 0.00 0.00 598,261.00
1-A-6 0.00 0.00 15,750.21 0.00 3,287,000.00
1-A-7 0.00 0.00 5,989.58 0.00 1,250,000.00
1-A-8 0.00 0.00 14,255.21 0.00 2,975,000.00
1-A-9 0.00 0.00 27,071.67 0.00 5,649,739.00
1-A-WIO 0.00 0.00 42,767.16 0.00 159,713,250.10
2-A-1 0.00 0.00 240,641.67 0.00 57,341,635.61
2-A-2 0.00 0.00 271,945.83 0.00 64,854,635.61
2-A-3 0.00 0.00 103,637.50 0.00 24,873,000.00
2-A-4 0.00 0.00 308,116.67 0.00 73,535,630.03
2-A-WIO 0.00 0.00 37,346.98 0.00 129,716,844.90
A-PO 0.00 0.00 0.00 0.00 12,349,054.35
1-B-1 0.00 0.00 41,009.10 0.00 8,937,981.08
1-B-2 0.00 0.00 19,077.62 0.00 4,157,990.13
1-B-3 0.00 0.00 9,537.44 0.00 2,078,695.38
1-B-4 0.00 0.00 9,535.60 0.00 2,078,295.81
1-B-5 0.00 0.00 6,678.54 0.00 1,455,595.73
1-B-6 0.00 0.00 7,630.70 0.00 1,663,121.13
2-B-1 0.00 0.00 9,664.33 0.00 2,310,578.49
2-B-2 0.00 0.00 3,382.52 0.00 808,702.47
2-B-3 0.00 0.00 3,382.52 0.00 808,702.47
2-B-4 0.00 0.00 1,932.87 0.00 462,115.70
2-B-5 0.00 0.00 966.43 0.00 231,057.85
2-B-6 0.00 0.00 1,450.42 0.00 346,770.07
SES 0.00 0.00 108,021.59 0.00 644,167,411.75
Totals 0.00 0.00 3,022,241.41 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
1-CB-1 100,000,000.00 5.50000% 1000.00000000 4.58333330 0.00000000 0.00000000
1-CB-WIO 0.00 0.31723% 1000.00000000 0.26435945 0.00000000 0.00000000
1-AR 100.00 5.50000% 1000.00000000 4.60000000 0.00000000 0.00000000
1-A-1 116,638,000.00 5.50000% 1000.00000000 4.58333330 0.00000000 0.00000000
1-A-2 26,298,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-3 1,311,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-4 130,487,000.00 5.50000% 1000.00000000 4.58333336 0.00000000 0.00000000
1-A-5 598,261.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-6 3,287,000.00 5.75000% 1000.00000000 4.79166717 0.00000000 0.00000000
1-A-7 1,250,000.00 5.75000% 1000.00000000 4.79166400 0.00000000 0.00000000
1-A-8 2,975,000.00 5.75000% 1000.00000000 4.79166723 0.00000000 0.00000000
1-A-9 5,649,739.00 5.75000% 1000.00000000 4.79166737 0.00000000 0.00000000
1-A-WIO 0.00 0.31835% 1000.00000000 0.26529386 0.00000000 0.00000000
2-A-1 57,754,000.00 5.00000% 1000.00000000 4.16666672 0.00000000 0.00000000
2-A-2 65,267,000.00 5.00000% 1000.00000000 4.16666662 0.00000000 0.00000000
2-A-3 24,873,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000
2-A-4 73,948,000.00 5.00000% 1000.00000000 4.16666671 0.00000000 0.00000000
2-A-WIO 0.00 0.34400% 1000.00000000 0.28667019 0.00000000 0.00000000
A-PO 12,413,176.11 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
1-B-1 8,947,439.00 5.50000% 1000.00000000 4.58333385 0.00000000 0.00000000
1-B-2 4,162,390.00 5.50000% 1000.00000000 4.58333313 0.00000000 0.00000000
1-B-3 2,080,895.00 5.50000% 1000.00000000 4.58333554 0.00000000 0.00000000
1-B-4 2,080,495.00 5.50000% 1000.00000000 4.58333233 0.00000000 0.00000000
1-B-5 1,457,136.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-B-6 1,664,881.00 5.50000% 1000.00000000 4.58333058 0.00000000 0.00000000
2-B-1 2,319,440.00 5.00000% 1000.00000000 4.16666523 0.00000000 0.00000000
2-B-2 811,804.00 5.00000% 1000.00000000 4.16667077 0.00000000 0.00000000
2-B-3 811,804.00 5.00000% 1000.00000000 4.16667077 0.00000000 0.00000000
2-B-4 463,888.00 5.00000% 1000.00000000 4.16667385 0.00000000 0.00000000
2-B-5 231,944.00 5.00000% 1000.00000000 4.16665230 0.00000000 0.00000000
2-B-6 348,100.00 5.00000% 1000.00000000 4.16667624 0.00000000 0.00000000
SES 0.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All Classes are per $1,000 denomination.
</FN>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
1-CB-1 0.00000000 0.00000000 4.58333330 0.00000000 994.62905620
1-CB-WIO 0.00000000 0.00000000 0.26435945 0.00000000 994.22900797
1-AR 0.00000000 0.00000000 5.70000000 0.00000000 0.00000000
1-A-1 0.00000000 0.00000000 4.58333330 0.00000000 991.07042002
1-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-4 0.00000000 0.00000000 4.58333336 0.00000000 992.01814472
1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
1-A-6 0.00000000 0.00000000 4.79166717 0.00000000 1000.00000000
1-A-7 0.00000000 0.00000000 4.79166400 0.00000000 1000.00000000
1-A-8 0.00000000 0.00000000 4.79166723 0.00000000 1000.00000000
1-A-9 0.00000000 0.00000000 4.79166737 0.00000000 1000.00000000
1-A-WIO 0.00000000 0.00000000 0.26529386 0.00000000 990.73553709
2-A-1 0.00000000 0.00000000 4.16666672 0.00000000 992.85998563
2-A-2 0.00000000 0.00000000 4.16666662 0.00000000 993.68188533
2-A-3 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000
2-A-4 0.00000000 0.00000000 4.16666671 0.00000000 994.42351423
2-A-WIO 0.00000000 0.00000000 0.28667019 0.00000000 995.68835348
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 994.83437926
1-B-1 0.00000000 0.00000000 4.58333385 0.00000000 998.94294669
1-B-2 0.00000000 0.00000000 4.58333313 0.00000000 998.94294624
1-B-3 0.00000000 0.00000000 4.58333554 0.00000000 998.94294522
1-B-4 0.00000000 0.00000000 4.58333233 0.00000000 998.94294867
1-B-5 0.00000000 0.00000000 4.58333333 0.00000000 998.94294699
1-B-6 0.00000000 0.00000000 4.58333058 0.00000000 998.94294547
2-B-1 0.00000000 0.00000000 4.16666523 0.00000000 996.17946142
2-B-2 0.00000000 0.00000000 4.16667077 0.00000000 996.17945957
2-B-3 0.00000000 0.00000000 4.16667077 0.00000000 996.17945957
2-B-4 0.00000000 0.00000000 4.16667385 0.00000000 996.17946573
2-B-5 0.00000000 0.00000000 4.16665230 0.00000000 996.17946573
2-B-6 0.00000000 0.00000000 4.16667624 0.00000000 996.17945993
SES 0.00000000 0.00000000 0.16666668 0.00000000 993.88689862
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
1-CB-APO 0.00000% 0.00 0.00 1,896,246.92 1,882,241.32 99.26140421%
1-A-APO 0.00000% 0.00 0.00 5,401,892.72 5,374,127.86 99.48601608%
2-APO 0.00000% 0.00 0.00 5,115,036.47 5,092,685.16 99.56302736%
1-CB-SES 0.00000% 107,146,436.19 106,589,791.96 0.00 0.00 99.48048274%
1-A-SES 0.00000% 309,039,040.12 306,912,106.06 0.00 0.00 99.31175878%
2-SES 0.00000% 231,944,016.74 230,665,513.73 0.00 0.00 99.44878811%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 7,013,218.44
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
Total Deposits 7,013,218.44
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 28,895.75
Payment of Interest and Principal 6,984,322.69
Total Withdrawals (Pool Distribution Amount) 7,013,218.44
Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<s> <c>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES
<s> <c>
Gross Servicing Fee 27,005.40
Trustee Fee 1,890.35
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 28,895.75
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s> <c> <c> <c> <c> <c>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 2 0 0 0 2
374,718.58 0.00 0.00 0.00 374,718.58
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 2 0 0 0 2
374,718.58 0.00 0.00 0.00 374,718.58
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.043431% 0.000000% 0.000000% 0.000000% 0.043431%
0.058075% 0.000000% 0.000000% 0.000000% 0.058075%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.043431% 0.000000% 0.000000% 0.000000% 0.043431%
0.058075% 0.000000% 0.000000% 0.000000% 0.058075%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
322,700.00 0.00 0.00 0.00 322,700.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 1 0 0 0 1
322,700.00 0.00 0.00 0.00 322,700.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.052604% 0.000000% 0.000000% 0.000000% 0.052604%
0.105055% 0.000000% 0.000000% 0.000000% 0.105055%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.052604% 0.000000% 0.000000% 0.000000% 0.052604%
0.105055% 0.000000% 0.000000% 0.000000% 0.105055%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
52,018.58 0.00 0.00 0.00 52,018.58
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 1 0 0 0 1
52,018.58 0.00 0.00 0.00 52,018.58
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.050531% 0.000000% 0.000000% 0.000000% 0.050531%
0.022482% 0.000000% 0.000000% 0.000000% 0.022482%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.050531% 0.000000% 0.000000% 0.000000% 0.050531%
0.022482% 0.000000% 0.000000% 0.000000% 0.022482%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 2,141.00
COLLATERAL STATEMENT
Collateral Description Fixed
Weighted Average Gross Coupon 5.649127%
Weighted Average Pass-Through Rate 5.395627%
Weighted Average Maturity(Stepdown Calculation ) 291
Beginning Scheduled Collateral Loan Count 4,614
Number Of Loans Paid In Full 9
Ending Scheduled Collateral Loan Count 4,605
Beginning Scheduled Collateral Balance 648,129,492.00
Ending Scheduled Collateral Balance 644,167,411.75
Ending Actual Collateral Balance at 31-Aug-2003 645,227,663.74
Monthly P &I Constant 4,379,043.14
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Class A Non-PO Optimal Amount 6,593,199.68
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 644,167,411.75
Scheduled Principal 1,327,905.18
Unscheduled Principal 2,634,176.12
Group Level Collateral Statement
Group Group 1 Group 2 Group 3
Collateral Description Fixed 10 Year Fixed 15 Year Fixed 15 Year
Weighted Average Coupon Rate 5.823238 5.823429 5.336458
Weighted Average Net Rate 5.573238 5.573429 5.086458
Weighted Average Maturity 356 356 175
Beginning Loan Count 727 1,907 1,980
Loans Paid In Full 2 6 1
Ending Loan Count 725 1,901 1,979
Beginning Scheduled Balance 107,146,436.19 309,039,040.12 231,944,016.74
Ending scheduled Balance 106,589,791.96 306,912,106.06 230,665,513.73
Record Date 08/31/2003 08/31/2003 08/31/2003
Principal And Interest Constant 633,262.01 1,827,055.02 1,918,726.11
Scheduled Principal 113,312.71 327,332.69 887,259.78
Unscheduled Principal 443,331.52 1,799,601.37 391,243.23
Scheduled Interest 519,949.30 1,499,722.33 1,031,466.33
Servicing Fees 22,322.16 64,383.14 48,321.68
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 312.51 901.35 676.49
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00
Net Interest 497,314.63 1,434,437.84 982,468.16
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00
Pass-Through Rate 5.569738 5.569929 5.082958
Group Level Collateral Statement
Group Total
Collateral Description Fixed
Weighted Average Coupon Rate 5.649127
Weighted Average Net Rate 5.399127
Weighted Average Maturity 291
Beginning Loan Count 4,614
Loans Paid In Full 9
Ending Loan Count 4,605
Beginning Scheduled Balance 648,129,493.05
Ending scheduled Balance 644,167,411.75
Record Date 08/31/2003
Principal And Interest Constant 4,379,043.14
Scheduled Principal 1,327,905.18
Unscheduled Principal 2,634,176.12
Scheduled Interest 3,051,137.96
Servicing Fees 135,026.98
Master Servicing Fees 0.00
Trustee Fee 1,890.35
FRY Amount 0.00
Special Hazard Fee 0.00
Other Fee 0.00
Pool Insurance Fee 0.00
Spread Fee 1 0.00
Spread Fee 2 0.00
Spread Fee 3 0.00
Net Interest 2,914,220.63
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Percentage of Cumulative Losses 0.00
Prepayment Penalties 0.00
Special Servicing Fee 0.00
Pass-Through Rate 5.395627
Miscellaneous Reporting
Group Group 1
CPR 4.858722%
Subordinate % 4.988294%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 95.011706%
Group Group 2
CPR 6.775291%
Subordinate % 4.987218%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 95.012782%
Group Group 3
CPR 2.013116%
Subordinate % 2.198575%
Subordintate Prepay % 0.000000%
Senior Prepay % 100.000000%
Senior % 97.801425%
Group